Valuation: Integral Corporation

Market Cap 97.87B 608M 532M 488M 455M 863M 57.91B 877M 5.88B 2.28B 28.4B 2.28B 2.23B P/E 2024
8.54x
P/E 2025 19.3x
Enterprise Value 82.42B 512M 448M 411M 383M 727M 48.77B 739M 4.95B 1.92B 23.92B 1.92B 1.88B EV / Sales 2024
4.04x
EV / Sales 2025 7.11x
Free-Float
26.79%
Yield 2024
0.78%
Yield 2025 1.11%
05-28 Integral Corporation acquired an unknown majority stake in At Home Holding Co., Ltd. from The Matsumura family. CI
05-10 Integral Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 CI
03-22 Brother Industries, Ltd. completed the acquisition of Mutoh Holdings Co., Ltd. from a group of shareholders. CI
03-18 Integral Corporation acquired an unknown minority stake in Yasojima Proceed Co., Ltd. CI
03-16 Roodhalsgans 1 Co., Ltd. completed the acquisition of an unknown minority stake in M&I Co., Ltd. from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
03-08 Y's Table Corporation signed an agreement to acquire Yamanoue Hotel, K.K. from TCS-2 Fund L.P. managed by Integral Corporation and others for approximately ¥290 million. CI
02-10 Integral Co., Ltd. Provides Cash Dividend Guidance for the Second Quarter of Fiscal Year Ending December 31, 2026 CI
02-10 Integral Corporation Announces Cash Dividend for the Fiscal Year Ended December 31, 2025, Payable on March 25, 2026; Provides Dividend Guidance for the Fiscal Year Ending December 31, 2026 CI
02-04 Brother Industries, Ltd. proposed to acquire Mutoh Holdings Co., Ltd. from a group of shareholders for ¥35 billion. CI
01-22 Ogiwara Corporation cancelled the acquisition of an unknown stake in Mamezou K2TOP Holdings Corporation from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
12-20 Certain Common Stock of Primo Global Holdings Co., Ltd. are subject to a Lock-Up Agreement Ending on 20-DEC-2025. CI
11-12 Integral Corporation Provides Dividend Guidance for the Fiscal Year Ending December 31, 2025 CI
11-04 Certara, Inc. Announces the Launch of TFL Studio CI
1 month 20.3
Extreme 20.3
20.3
Current year 20.3
Extreme 20.3
20.3
1 year 20.3
Extreme 20.3
20.3
3 years 20.3
Extreme 20.3
20.3
5 years 20.3
Extreme 20.3
20.3
10 years 20.3
Extreme 20.3
20.3
Manager TitleAgeSince
Chief Executive Officer 65 11/01/2006
Director of Finance/CFO - 31/03/2014
Chief Tech/Sci/R&D Officer - 30/11/2014
Director TitleAgeSince
Director/Board Member 65 11/01/2006
Director/Board Member 68 31/08/2007
Director/Board Member 52 30/11/2007
Change 5-day change 1-year change 3-year change Capi.($)
-.--%-.--% - - 601M
+1.57%+2.45%-6.99%+44.07% 154B
+0.38%+3.13%+48.49%+125.49% 156B
+0.41%+0.82%+59.21%+229.34% 101B
+0.34%+1.53%+6.00%+110.12% 96.95B
+0.98%+3.58%-15.64%+50.54% 73.22B
+0.60%+0.70%+55.90%+133.25% 47.24B
-0.61%+7.91%-9.82%+47.27% 43.97B
+0.68%+2.71%-36.23%+35.02% 34.89B
+0.51%+0.30%+33.65%+138.06% 32.66B
Average +0.55%+2.98%+14.95%+101.46% 82.16B
Weighted average by Cap. +0.45%+2.88%+18.80%+105.32%

Financials

2024 2025
Net sales 31.23B 194M 170M 156M 145M 275M 18.48B 280M 1.87B 727M 9.06B 729M 713M 13.65B 84.83M 74.13M 68.07M 63.48M 120M 8.08B 122M 820M 318M 3.96B 319M 312M
Net income 18.11B 113M 98.33M 90.29M 84.21M 160M 10.71B 162M 1.09B 421M 5.25B 423M 413M 6.08B 37.77M 33M 30.31M 28.26M 53.58M 3.6B 54.48M 365M 141M 1.76B 142M 139M
Net Debt -18.72B -116M -102M -93.38M -87.08M -165M -11.08B -168M -1.12B -436M -5.43B -437M -427M -15.45B -96.02M -83.91M -77.05M -71.85M -136M -9.14B -139M -928M -360M -4.48B -361M -353M
Logo Integral Corporation
Integral Corp is a Japan-based company mainly engaged in the private equity (PE) investment fund business. It forms and manages funds with the aim of investing primarily in unlisted companies. As a general partner (GP), it manages PE investment funds, earning management fees and providing management support to investee companies. It aims to expand profit opportunities by making principal investments in addition to investments through PE investment funds under certain rules. In addition to PE investments, it also invests in other asset classes such as real estate, growth and infrastructure as part of its medium- to long-term growth strategy.
Employees
98
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB

Quarterly revenue - Rate of surprise